Please show all calculations please!

Problem 1 (20 points total)

Whirlwind Cycles is owned 100% by Daniel, a single taxpayer. Both Whirlwind Cycles and Daniel use the cash method of accounting for tax purposes. The business incurred the following items of income and expense in Year 2:

Cash Sales $225,000 Interest received from City of Flint Bonds 3,000

(this is a municipal bond) Cost of Goods Sold (assume cash paid in Year 2) 45,000 Cash payments for Year 2 utilities 3,500 Cash payments for Year 2 rent 18,000 Tax depreciation 40,000 Cash contribution to the Democratic party (not deductible for tax purposes) 1,000

On 1/1, Year 1, Whirlwind Cycles purchased a 60-month zero coupon bond with a 5% yield and a $20,000 maturity value for $15,670 (compounded annually).

Daniels taxable income is $100,000 before any profits from the business are considered. Daniel files as a single tax payer.

Whirl Cycles is organized as a C Corporation and the corporation pays all of its after-tax cash flows to Daniel as a dividend.

(a) How much interest income does Whirlwind cycles need to recognize from the zero coupon bond in Year 2? (5 pts)

(b) What is the taxable income of Whirlwind Cycles in Year 2? (5 pts)

(c) What is the after-tax cash flow of Whirlwind Cycles in Year 2? (5 pts). Hint: the total tax due in Year 2 of Whirlwind Cycles is 25,058.

(d) Calculate Daniels Year 2 after-tax cash flows from the Whirlwind Cycles. (5 pts)

Hint: This is a dividend payment. So consider what is tax rate Daniel needs to pay on the cash payment.